Loan calculator

Annuity / fixed payments

Total 46826.64 EUR

Month	Starting balance	Repayment	Interest paid	Principal paid	Balance
1	45000.00	1300.74	97.50	1203.24	43796.76
2	43796.76	1300.74	94.89	1205.85	42590.91
3	42590.91	1300.74	92.28	1208.46	41382.45
4	41382.45	1300.74	89.66	1211.08	40171.37
5	40171.37	1300.74	87.04	1213.70	38957.67
6	38957.67	1300.74	84.41	1216.33	37741.34
7	37741.34	1300.74	81.77	1218.97	36522.37
8	36522.37	1300.74	79.13	1221.61	35300.76
9	35300.76	1300.74	76.48	1224.26	34076.50
10	34076.50	1300.74	73.83	1226.91	32849.59
11	32849.59	1300.74	71.17	1229.57	31620.02
12	31620.02	1300.74	68.51	1232.23	30387.79
13	30387.79	1300.74	65.84	1234.90	29152.89
14	29152.89	1300.74	63.16	1237.58	27915.31
15	27915.31	1300.74	60.48	1240.26	26675.05
16	26675.05	1300.74	57.80	1242.94	25432.11
17	25432.11	1300.74	55.10	1245.64	24186.47
18	24186.47	1300.74	52.40	1248.34	22938.13
19	22938.13	1300.74	49.70	1251.04	21687.09
20	21687.09	1300.74	46.99	1253.75	20433.34
21	20433.34	1300.74	44.27	1256.47	19176.87
22	19176.87	1300.74	41.55	1259.19	17917.68
23	17917.68	1300.74	38.82	1261.92	16655.76
24	16655.76	1300.74	36.09	1264.65	15391.11
25	15391.11	1300.74	33.35	1267.39	14123.72
26	14123.72	1300.74	30.60	1270.14	12853.58
27	12853.58	1300.74	27.85	1272.89	11580.69
28	11580.69	1300.74	25.09	1275.65	10305.04
29	10305.04	1300.74	22.33	1278.41	9026.63
30	9026.63	1300.74	19.56	1281.18	7745.45
31	7745.45	1300.74	16.78	1283.96	6461.49
32	6461.49	1300.74	14.00	1286.74	5174.75
33	5174.75	1300.74	11.21	1289.53	3885.22
34	3885.22	1300.74	8.42	1292.32	2592.90
35	2592.90	1300.74	5.62	1295.12	1297.78
36	1297.78	1300.74	2.81	1297.93	0.00